[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.61%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 928,707 436,121 1,577,495 1,106,076 675,397 326,461 1,067,972 -8.91%
PBT 215,631 33,081 120,722 87,040 53,567 25,028 187,649 9.73%
Tax -13,642 -5,347 -12,982 -17,164 -11,105 -6,223 -14,773 -5.18%
NP 201,989 27,734 107,740 69,876 42,462 18,805 172,876 10.96%
-
NP to SH 197,100 26,052 92,414 59,393 36,082 16,069 151,692 19.13%
-
Tax Rate 6.33% 16.16% 10.75% 19.72% 20.73% 24.86% 7.87% -
Total Cost 726,718 408,387 1,469,755 1,036,200 632,935 307,656 895,096 -13.00%
-
Net Worth 762,320 593,462 586,841 587,950 568,141 555,471 535,154 26.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,522 - 14,919 59,791 59,804 - 11,676 -25.46%
Div Payout % 3.82% - 16.14% 100.67% 165.75% - 7.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 762,320 593,462 586,841 587,950 568,141 555,471 535,154 26.68%
NOSH 1,003,053 1,005,868 994,647 996,526 996,740 991,913 973,008 2.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.75% 6.36% 6.83% 6.32% 6.29% 5.76% 16.19% -
ROE 25.86% 4.39% 15.75% 10.10% 6.35% 2.89% 28.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.59 43.36 158.60 110.99 67.76 32.91 109.76 -10.74%
EPS 19.65 2.59 9.29 5.96 3.62 1.62 15.59 16.73%
DPS 0.75 0.00 1.50 6.00 6.00 0.00 1.20 -26.96%
NAPS 0.76 0.59 0.59 0.59 0.57 0.56 0.55 24.13%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.90 39.87 144.21 101.11 61.74 29.84 97.63 -8.91%
EPS 18.02 2.38 8.45 5.43 3.30 1.47 13.87 19.12%
DPS 0.69 0.00 1.36 5.47 5.47 0.00 1.07 -25.41%
NAPS 0.6969 0.5425 0.5365 0.5375 0.5194 0.5078 0.4892 26.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.65 1.17 1.01 0.94 1.08 1.22 1.00 -
P/RPS 1.78 2.70 0.64 0.85 1.59 3.71 0.91 56.59%
P/EPS 8.40 45.17 10.87 15.77 29.83 75.31 6.41 19.81%
EY 11.91 2.21 9.20 6.34 3.35 1.33 15.59 -16.47%
DY 0.45 0.00 1.49 6.38 5.56 0.00 1.20 -48.09%
P/NAPS 2.17 1.98 1.71 1.59 1.89 2.18 1.82 12.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 -
Price 1.45 1.44 1.31 1.06 0.87 1.16 1.20 -
P/RPS 1.57 3.32 0.83 0.96 1.28 3.52 1.09 27.62%
P/EPS 7.38 55.60 14.10 17.79 24.03 71.60 7.70 -2.79%
EY 13.55 1.80 7.09 5.62 4.16 1.40 12.99 2.86%
DY 0.52 0.00 1.15 5.66 6.90 0.00 1.00 -35.41%
P/NAPS 1.91 2.44 2.22 1.80 1.53 2.07 2.18 -8.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment